Coeur Mining, Inc. (CDE)
Gold · Basic Materials · $18.1B
Intrinsic Value (Consensus)
$10.79
Current Price
$17.52
Margin of Safety
-38.4%
38.4% Above Intrinsic Value
Value: $11
Price: $18
Valuation Model Estimates
Current Price: $17.52
DCF (Discounted Cash Flow)
$34.17
Graham Number
$8.27
Earnings Power Value
$9.22
Relative Value (P/E)
$19.00
Dividend Discount Model
$6.67
Consensus Value
$10.79
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
75
Profitability
22/25
Strength
24/25
Valuation
7/25
Growth
22/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $0.95
- EPS (Forward)
- $1.14
- Book Value
- $3.20
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 17.7%
- Debt/Equity
- 8%
- Revenue Growth
- 96.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- Beta
- 1.27
Similar Stocks (Basic Materials)
AGRZAgroz Inc. Ordinary ...
$9.66+300%
AGIAlamos Gold Inc.
$66.84+114.9%
AEMAgnico Eagle Mines L...
$235.98+47.3%
AAUCAllied Gold Corporat...
$0.000%
ABATAmerican Battery Tec...
$0.000%
Data last updated: 2026-06-21
Source: Yahoo Finance